Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-362.9%
-SEK 0.08
vs SEK 0.03 price
Levered DCF
-SEK 0.13
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
2.08
Grey zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-3.31×-0.04×-0.78×-0.47×-2.79×-5.78×-1.05×-1.9×
P/B1.1×0.26×3.67×0.56×2.05×5.85×1.42×1.17×
P/S0.65×0.07×1.25×0.93×4.22×7.02×2.42×5.5×
EV / EBITDA3.46×-0.11×-1.04×-0.31×-1.68×-6.39×-0.88×-0.78×
Gross margin61.8%-41.6%7.7%-21.1%-4.2%5.2%-29.6%-76.8%
Operating margin-18.5%-102.2%-156.9%-195.4%-152.1%-118.9%-229.0%-288.0%
Net margin-19.8%-117.6%-158.2%-195.5%-152.3%-121.9%-229.8%-288.7%
Current ratio0.33×0.41×0.39×1.68×2.84×1.66×1.34×4.05×
Debt / equity0.02×0.35×0.49×0×0×0.02×0.04×0.03×
Interest coverage-21.56×-45.84×-70.33×-12,980.74×-1,259.19×-590.48×-425.89×-330.88×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-33.6%-448.1%-463.5%-117.9%-74.0%-101.5%-135.2%-61.6%
Return on invested capital-31.0%-257.8%-307.8%-117.9%-73.8%-97.6%-129.0%-59.5%
Return on assets-14.6%-80.0%-113.8%-69.3%-52.2%-60.5%-83.5%-49.4%
Free cash flow yield-54.7%-1088.8%-58.0%-344.0%-29.5%-13.5%-97.1%-50.6%
Earnings yield-30.6%-1717.4%-126.4%-210.9%-36.1%-17.4%-95.1%-52.5%
Enterprise valueSEK 9.8MSEK 2.7MSEK 26.1MSEK 9.6MSEK 47.7MSEK 127.1MSEK 20.4MSEK 19.6M
Net debt / EBITDA-0.05×-0.06×-0.05×0.25×1.59×0.92×0.37×1.44×
Cash conversion cycle (days)969062518105103161164